Japan Medical Dynamic Marketing,INC.

7600 TSE Technology Precision Instruments
TSE Prime
¥637.00
+3.24%
Delayed · cached 15 min

Fair value analysis

7600
Japan Medical Dynamic Marketing,INC.
TechnologyPrecision Instruments
¥637.00
Close used for this calculation
¥298.80Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
38/100
Profitability14/25
Returns6/25
Balance Sheet13/25
Efficiency5/25
Growth15/25
Average
Quality radar
38Prof.14/25Ret.6/25Eff.5/25B.Sht13/25Growth15/25

Consensus fair value

¥298.80
Above FV
▼ -53.1% against the close used
Model range ¥106.17 – ¥616.11
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.

Price target range & 52-week position

Bear¥106.17Fair value¥298.80Bull¥616.11
FairClose
52-week traded range
52W low ¥446.0052W high ¥988.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading above the consensus fair value

Japan Medical Dynamic Marketing,INC. closed at ¥637.00, 113.2% above the consensus fair value of ¥298.80 drawn from 9 valuation models.

Financial DNA score 38/100 — Average. P/E of 63.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥187.24
-70.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥465.77
-26.9%
√(22.5 × EPS × BVPS)
EPS=9.99, BVPS=965.15 · outside Graham range (P/E 63.8, P/B 0.7) — asset-light, treat as a rough floor
P/E Fair Value
¥199.80
-68.6%
EPS × 20x (sector P/E)
EPS=9.99, Sector P/E=20x
Peter Lynch (PEG)
¥299.70
-53.0%
EPS × Growth% (PEG = 1 is fair)
EPS=9.99, g=30%
EV/EBITDA
¥616.11
-3.3%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=2.19B
Dividend Discount (DDM)
¥216.85
-66.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=17.01, r=10%, g=2%
Book Value (P/B)
¥106.17
-83.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=965.15, ROE=1.1%, g=3%, r=10%
Reverse DCF
¥637.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 22.9% | Historical: -40.8%
Margin of Safety
¥213.20
-66.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=284.27, MoS=25%

Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.

Educational data only. Not a recommendation to buy, sell or hold any security.

Educational data only. Not a recommendation to buy, sell or hold any security.